Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.84% first-year return on $92,529 initial cash invested.
0.84%
Cash On Cash
6.69%
Cap Rate
1.12
DSCR
$3,668
Rent
$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,668 income − $3,603 expenses = $65 cash flow
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,529
Downpayment
20%
$70,980
Closing costs
1%
$3,549
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,668
Total Expenses
$3,603
Mortgage P&I
48%
$1,767
Property Taxes
13%
$481
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403